Highlights

[PUNCAK] QoQ TTM Result on 2012-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     49.09%    YoY -     36,334.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,425,123 1,534,995 1,563,032 2,059,815 2,162,204 2,274,175 2,591,509 -32.90%
  QoQ % -7.16% -1.79% -24.12% -4.74% -4.92% -12.25% -
  Horiz. % 54.99% 59.23% 60.31% 79.48% 83.43% 87.75% 100.00%
PBT 293,710 332,617 325,372 270,000 163,696 29,593 -75,163 -
  QoQ % -11.70% 2.23% 20.51% 64.94% 453.16% 139.37% -
  Horiz. % -390.76% -442.53% -432.89% -359.22% -217.79% -39.37% 100.00%
Tax -44,687 -63,439 -66,991 -85,712 -73,541 -34,013 -8,559 201.26%
  QoQ % 29.56% 5.30% 21.84% -16.55% -116.21% -297.39% -
  Horiz. % 522.11% 741.20% 782.70% 1,001.43% 859.22% 397.39% 100.00%
NP 249,023 269,178 258,381 184,288 90,155 -4,420 -83,722 -
  QoQ % -7.49% 4.18% 40.21% 104.41% 2,139.71% 94.72% -
  Horiz. % -297.44% -321.51% -308.62% -220.12% -107.68% 5.28% 100.00%
NP to SH 250,226 270,589 259,388 215,957 144,854 66,887 9,320 798.42%
  QoQ % -7.53% 4.32% 20.11% 49.09% 116.57% 617.67% -
  Horiz. % 2,684.83% 2,903.32% 2,783.13% 2,317.14% 1,554.23% 717.67% 100.00%
Tax Rate 15.21 % 19.07 % 20.59 % 31.75 % 44.93 % 114.94 % - % -
  QoQ % -20.24% -7.38% -35.15% -29.33% -60.91% 0.00% -
  Horiz. % 13.23% 16.59% 17.91% 27.62% 39.09% 100.00% -
Total Cost 1,176,100 1,265,817 1,304,651 1,875,527 2,072,049 2,278,595 2,675,231 -42.21%
  QoQ % -7.09% -2.98% -30.44% -9.48% -9.06% -14.83% -
  Horiz. % 43.96% 47.32% 48.77% 70.11% 77.45% 85.17% 100.00%
Net Worth 1,709,505 1,623,738 408,896 499,096 409,160 0 73,783 714.28%
  QoQ % 5.28% 297.10% -18.07% 21.98% 0.00% 0.00% -
  Horiz. % 2,316.93% 2,200.69% 554.19% 676.44% 554.54% 0.00% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,444 20,444 20,444 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 8.17 % 7.56 % 7.88 % - % - % - % - % -
  QoQ % 8.07% -4.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.68% 95.94% 100.00% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,709,505 1,623,738 408,896 499,096 409,160 0 73,783 714.28%
  QoQ % 5.28% 297.10% -18.07% 21.98% 0.00% 0.00% -
  Horiz. % 2,316.93% 2,200.69% 554.19% 676.44% 554.54% 0.00% 100.00%
NOSH 408,972 409,002 408,896 409,095 409,160 409,007 409,906 -0.15%
  QoQ % -0.01% 0.03% -0.05% -0.02% 0.04% -0.22% -
  Horiz. % 99.77% 99.78% 99.75% 99.80% 99.82% 99.78% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.47 % 17.54 % 16.53 % 8.95 % 4.17 % -0.19 % -3.23 % -
  QoQ % -0.40% 6.11% 84.69% 114.63% 2,294.74% 94.12% -
  Horiz. % -540.87% -543.03% -511.76% -277.09% -129.10% 5.88% 100.00%
ROE 14.64 % 16.66 % 63.44 % 43.27 % 35.40 % - % 12.63 % 10.36%
  QoQ % -12.12% -73.74% 46.61% 22.23% 0.00% 0.00% -
  Horiz. % 115.91% 131.91% 502.30% 342.60% 280.29% 0.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 348.46 375.30 382.26 503.51 528.45 556.02 632.22 -32.80%
  QoQ % -7.15% -1.82% -24.08% -4.72% -4.96% -12.05% -
  Horiz. % 55.12% 59.36% 60.46% 79.64% 83.59% 87.95% 100.00%
EPS 61.18 66.16 63.44 52.79 35.40 16.35 2.27 800.73%
  QoQ % -7.53% 4.29% 20.17% 49.12% 116.51% 620.26% -
  Horiz. % 2,695.15% 2,914.54% 2,794.71% 2,325.55% 1,559.47% 720.26% 100.00%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 4.1800 3.9700 1.0000 1.2200 1.0000 0.0000 0.1800 715.52%
  QoQ % 5.29% 297.00% -18.03% 22.00% 0.00% 0.00% -
  Horiz. % 2,322.22% 2,205.56% 555.56% 677.78% 555.56% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 317.20 341.65 347.89 458.47 481.25 506.18 576.81 -32.90%
  QoQ % -7.16% -1.79% -24.12% -4.73% -4.93% -12.24% -
  Horiz. % 54.99% 59.23% 60.31% 79.48% 83.43% 87.76% 100.00%
EPS 55.69 60.23 57.73 48.07 32.24 14.89 2.07 799.65%
  QoQ % -7.54% 4.33% 20.10% 49.10% 116.52% 619.32% -
  Horiz. % 2,690.34% 2,909.66% 2,788.89% 2,322.22% 1,557.49% 719.32% 100.00%
DPS 4.55 4.55 4.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 3.8050 3.6141 0.9101 1.1109 0.9107 0.0000 0.1642 714.37%
  QoQ % 5.28% 297.11% -18.08% 21.98% 0.00% 0.00% -
  Horiz. % 2,317.30% 2,201.04% 554.26% 676.55% 554.63% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.9100 1.5100 1.1800 1.3200 1.3000 1.4000 0.9600 -
P/RPS 0.55 0.40 0.31 0.26 0.25 0.25 0.15 137.97%
  QoQ % 37.50% 29.03% 19.23% 4.00% 0.00% 66.67% -
  Horiz. % 366.67% 266.67% 206.67% 173.33% 166.67% 166.67% 100.00%
P/EPS 3.12 2.28 1.86 2.50 3.67 8.56 42.22 -82.42%
  QoQ % 36.84% 22.58% -25.60% -31.88% -57.13% -79.73% -
  Horiz. % 7.39% 5.40% 4.41% 5.92% 8.69% 20.27% 100.00%
EY 32.03 43.81 53.76 39.99 27.23 11.68 2.37 468.28%
  QoQ % -26.89% -18.51% 34.43% 46.86% 133.13% 392.83% -
  Horiz. % 1,351.48% 1,848.52% 2,268.35% 1,687.34% 1,148.95% 492.83% 100.00%
DY 2.62 3.31 4.24 0.00 0.00 0.00 0.00 -
  QoQ % -20.85% -21.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.79% 78.07% 100.00% - - - -
P/NAPS 0.46 0.38 1.18 1.08 1.30 0.00 5.33 -80.50%
  QoQ % 21.05% -67.80% 9.26% -16.92% 0.00% 0.00% -
  Horiz. % 8.63% 7.13% 22.14% 20.26% 24.39% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 28/02/13 27/11/12 29/08/12 29/05/12 29/02/12 -
Price 2.6400 1.7600 1.3400 1.2900 1.3000 1.3100 1.3200 -
P/RPS 0.76 0.47 0.35 0.26 0.25 0.24 0.21 135.90%
  QoQ % 61.70% 34.29% 34.62% 4.00% 4.17% 14.29% -
  Horiz. % 361.90% 223.81% 166.67% 123.81% 119.05% 114.29% 100.00%
P/EPS 4.31 2.66 2.11 2.44 3.67 8.01 58.06 -82.36%
  QoQ % 62.03% 26.07% -13.52% -33.51% -54.18% -86.20% -
  Horiz. % 7.42% 4.58% 3.63% 4.20% 6.32% 13.80% 100.00%
EY 23.18 37.59 47.34 40.92 27.23 12.48 1.72 467.21%
  QoQ % -38.33% -20.60% 15.69% 50.28% 118.19% 625.58% -
  Horiz. % 1,347.67% 2,185.47% 2,752.33% 2,379.07% 1,583.14% 725.58% 100.00%
DY 1.89 2.84 3.73 0.00 0.00 0.00 0.00 -
  QoQ % -33.45% -23.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.67% 76.14% 100.00% - - - -
P/NAPS 0.63 0.44 1.34 1.06 1.30 0.00 7.33 -80.55%
  QoQ % 43.18% -67.16% 26.42% -18.46% 0.00% 0.00% -
  Horiz. % 8.59% 6.00% 18.28% 14.46% 17.74% 0.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS